Switch theme
Sign up to access all valuation multiples
Inspirato Inc is a private, luxury hospitality club that provides its members with access to an exclusive portfolio of high-end vacation homes, luxury hotels, and curated travel experiences worldwide. The club offers personalized service, dedicated trip planning, and seamless access to exceptional properties through its innovative model designed to ensure the service, certainty and value that discerning customers demand. The Inspirato portfolio of curated luxury vacation options includes approximately 350 private luxury vacation homes and accommodations at over 220 luxury hotel and resort partners in over 180 destinations around the world.
2020
470
LTM Revenue $270M
LTM EBITDA -$3.9M
$230M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Inspirato has a last 12-month revenue of $270M and a last 12-month EBITDA of -$3.9M.
In the most recent fiscal year, Inspirato achieved revenue of $280M and an EBITDA of $60.5M.
Inspirato expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Inspirato valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $329M | $280M | XXX | XXX | XXX |
| Gross Profit | $116M | $54.3M | XXX | XXX | XXX |
| Gross Margin | 35% | 19% | XXX | XXX | XXX |
| EBITDA | $4.3M | $60.5M | XXX | XXX | XXX |
| EBITDA Margin | 1% | 22% | XXX | XXX | XXX |
| Net Profit | -$24.1M | -$51.8M | XXX | XXX | XXX |
| Net Margin | -7% | -18% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Inspirato's stock price is $4.
Inspirato has current market cap of $46.2M, and EV of $230M.
See Inspirato trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $230M | $46.2M | XXX | XXX | XXX | XXX | $-1.09 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Inspirato has market cap of $46.2M and EV of $230M.
Inspirato's trades at 0.9x LTM EV/Revenue multiple, and -58.9x LTM EBITDA.
Analysts estimate Inspirato's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Inspirato and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $230M | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 3.8x | XXX | XXX | XXX |
| P/E | -8.6x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -10.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpInspirato's NTM/LTM revenue growth is -9%
Inspirato's revenue per employee for the last fiscal year averaged $0.6M, while opex per employee averaged $0.3M for the same period.
Over next 12 months, Inspirato's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Inspirato's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Inspirato and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -15% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 1321% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 12% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.6M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.3M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 11% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 21% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 44% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Corporate Travel Management | XXX | XXX | XXX | XXX | XXX | XXX |
| Flight Centre | XXX | XXX | XXX | XXX | XXX | XXX |
| Helloworld Travel | XXX | XXX | XXX | XXX | XXX | XXX |
| Web Travel Group | XXX | XXX | XXX | XXX | XXX | XXX |
| EaseMyTrip | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Inspirato acquired XXX companies to date.
Last acquisition by Inspirato was XXXXXXXX, XXXXX XXXXX XXXXXX . Inspirato acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Inspirato founded? | Inspirato was founded in 2020. |
| Where is Inspirato headquartered? | Inspirato is headquartered in United States of America. |
| How many employees does Inspirato have? | As of today, Inspirato has 470 employees. |
| Who is the CEO of Inspirato? | Inspirato's CEO is Mr. Payam Zamani. |
| Is Inspirato publicy listed? | Yes, Inspirato is a public company listed on NAS. |
| What is the stock symbol of Inspirato? | Inspirato trades under ISPO ticker. |
| When did Inspirato go public? | Inspirato went public in 2022. |
| Who are competitors of Inspirato? | Similar companies to Inspirato include e.g. Corporate Travel Management, Flight Centre, Helloworld Travel, Web Travel Group. |
| What is the current market cap of Inspirato? | Inspirato's current market cap is $46.2M |
| What is the current revenue of Inspirato? | Inspirato's last 12-month revenue is $270M. |
| What is the current EBITDA of Inspirato? | Inspirato's last 12-month EBITDA is -$3.9M. |
| What is the current EV/Revenue multiple of Inspirato? | Current revenue multiple of Inspirato is 0.9x. |
| What is the current EV/EBITDA multiple of Inspirato? | Current EBITDA multiple of Inspirato is -58.9x. |
| What is the current revenue growth of Inspirato? | Inspirato revenue growth between 2023 and 2024 was -15%. |
| Is Inspirato profitable? | Yes, Inspirato is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
